investorscraft@gmail.com

Intrinsic ValueChina Renewable Energy Investment Limited (0987.HK)

Previous CloseHK$0.14
Intrinsic Value
Upside potential
Previous Close
HK$0.14

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Renewable Energy Investment Limited operates as a specialized renewable energy utility, generating revenue primarily through the sale of electricity from its portfolio of owned and operated wind and solar assets. The company's core business model is built on long-term power purchase agreements, providing stable cash flows from its eight wind farms and one distributed solar project across six provinces in China, with a total installed capacity of 738 megawatts. Operating within China's rapidly expanding renewable sector, the company benefits from national policies promoting clean energy transition while facing competition from larger state-owned enterprises and independent power producers. Its market position is that of a niche regional operator with a focused asset base, leveraging its subsidiary status under HKC (Holdings) Limited for strategic support. The company maintains a dual operational focus, supplementing its energy generation with human resources management services, though renewable power production remains its dominant revenue driver and primary strategic emphasis within China's evolving energy landscape.

Revenue Profitability And Efficiency

The company generated HKD 163.1 million in revenue with net income of HKD 16.5 million, reflecting modest profitability in the renewable utility sector. Operating cash flow of HKD 71.7 million significantly exceeded net income, indicating strong cash conversion from operations. Capital expenditures of HKD 6.7 million suggest a maintenance-level investment approach rather than aggressive expansion.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.0066, the company demonstrates modest earnings power relative to its share count. The substantial operating cash flow generation compared to net income indicates quality earnings backed by cash. The relatively low capital expenditure requirements suggest efficient use of existing assets rather than significant new investments.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 232.2 million in cash against HKD 227.6 million in total debt, resulting in a net cash position. This conservative balance sheet structure provides financial flexibility and stability. The low debt level relative to cash reserves indicates minimal financial risk and strong capacity to meet obligations.

Growth Trends And Dividend Policy

The company has established a dividend policy, paying HKD 0.005 per share, representing a significant portion of earnings. Growth appears focused on operational efficiency rather than capacity expansion, given the modest capital expenditure levels. The renewable energy sector in China offers long-term growth potential, though current metrics suggest a mature, income-oriented approach.

Valuation And Market Expectations

With a market capitalization of approximately HKD 388.5 million, the company trades at modest multiples relative to its earnings and cash flow generation. The low beta of 0.289 suggests the market perceives it as a defensive utility stock with limited volatility. Valuation appears to reflect expectations of stable, rather than explosive, growth in the renewable sector.

Strategic Advantages And Outlook

The company benefits from its established operational assets in China's growing renewable energy market and supportive government policies. Its subsidiary status provides strategic backing while maintaining operational independence. The outlook remains stable given the essential nature of power generation and China's continued emphasis on renewable energy development, though scale limitations may constrain rapid expansion.

Sources

Company description and financial data providedHKEX filingsRenewable energy industry reports

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount